{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008830","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"008830","name":"대동기어","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":6260,"marketCap":120078794160,"sharesOutstanding":19181916,"asOf":"2026-09-26T15:09:35.295Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.52,"psr":0.54,"evEbitda":14.92,"ev":121476716874,"fcff":-12898189796,"fcffYield":-0.1062,"roe":-0.0576,"revenueGrowth":{"y1":-0.1405,"y3":-0.03,"y5":0.0715},"operatingIncomeGrowth":{"y1":-0.9636,"y3":-0.7224,"y5":-0.4962},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.401Z"},"price":{"high52w":26100,"low52w":5730,"fromHigh":-0.7602,"returns":[{"label":"1개월","value":-0.0079},{"label":"3개월","value":-0.3734},{"label":"6개월","value":-0.6909},{"label":"1년","value":-0.5804},{"label":"3년","value":-0.4094},{"label":"5년","value":-0.1146}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":0.2,"payoutPct":-7.6},{"fiscalYear":2024,"dps":40,"yieldPct":0.3,"payoutPct":30.7},{"fiscalYear":2023,"dps":40,"yieldPct":0.4,"payoutPct":12.9},{"fiscalYear":2022,"dps":40,"yieldPct":0.6,"payoutPct":8.5},{"fiscalYear":2021,"dps":40,"yieldPct":0.7,"payoutPct":7.5},{"fiscalYear":2020,"dps":40,"yieldPct":1.3,"payoutPct":15.3},{"fiscalYear":2019,"dps":25,"yieldPct":0.9,"payoutPct":-40.3},{"fiscalYear":2018,"dps":250,"yieldPct":0.9,"payoutPct":106.7}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":131996657510,"operatingIncome":3033510222,"netIncome":210445143,"controllingNetIncome":null,"ebitda":7763449847,"fcff":5777751821,"cfo":11265036796,"capex":6940939628,"totalAssets":172786966675,"totalLiabilities":113841321996,"totalEquity":58945644679,"cash":1919070434,"totalDebt":11381082284},{"fiscalYear":2019,"statement":"별도","revenue":143079331522,"operatingIncome":3189363934,"netIncome":-557474491,"controllingNetIncome":null,"ebitda":8473994688,"fcff":-2558256772,"cfo":6145958855,"capex":10907585077,"totalAssets":182832448938,"totalLiabilities":125461629632,"totalEquity":57370819306,"cash":151733534,"totalDebt":12098272000},{"fiscalYear":2020,"statement":"별도","revenue":156400903600,"operatingIncome":5006961254,"netIncome":2338605626,"controllingNetIncome":null,"ebitda":10815823166,"fcff":6480009944,"cfo":12540679018,"capex":8000546780,"totalAssets":193003849629,"totalLiabilities":128187816447,"totalEquity":64816033182,"cash":919281988,"totalDebt":16983858224},{"fiscalYear":2021,"statement":"별도","revenue":202911642071,"operatingIncome":7510515285,"netIncome":4761494313,"controllingNetIncome":null,"ebitda":13829644549,"fcff":-4162671208,"cfo":382087598,"capex":6406223136,"totalAssets":215060387888,"totalLiabilities":145858269406,"totalEquity":69202118482,"cash":1731108612,"totalDebt":31574058096},{"fiscalYear":2022,"statement":"별도","revenue":242097571788,"operatingIncome":7589541408,"netIncome":4225448425,"controllingNetIncome":null,"ebitda":14190948856,"fcff":-2113163963,"cfo":1760377267,"capex":6147214475,"totalAssets":245872213648,"totalLiabilities":171570935670,"totalEquity":74301277978,"cash":1202847997,"totalDebt":5769834668},{"fiscalYear":2023,"statement":"별도","revenue":281237511057,"operatingIncome":8088469997,"netIncome":2771025745,"controllingNetIncome":null,"ebitda":14986628920,"fcff":12019444964,"cfo":15080876111,"capex":6634657790,"totalAssets":246206963409,"totalLiabilities":159149656619,"totalEquity":87057306790,"cash":1716806936,"totalDebt":9966560000},{"fiscalYear":2024,"statement":"별도","revenue":257057008425,"operatingIncome":4464399985,"netIncome":1168268540,"controllingNetIncome":null,"ebitda":11876684578,"fcff":-1945784045,"cfo":5612351362,"capex":10721337458,"totalAssets":249413481258,"totalLiabilities":163859772924,"totalEquity":85553708334,"cash":2114970148,"totalDebt":13308309455},{"fiscalYear":2025,"statement":"별도","revenue":220939401126,"operatingIncome":162438986,"netIncome":-4739603789,"controllingNetIncome":null,"ebitda":8142172106,"fcff":-12898189796,"cfo":9634279607,"capex":25766397421,"totalAssets":269547086319,"totalLiabilities":190400371595,"totalEquity":79146714724,"cash":5045211660,"totalDebt":6443134374}],"quarterly":[{"stockCode":"008830","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":50047496912,"operatingIncome":-517823341,"netIncome":-1616335917,"prevYearRevenue":47450967980,"prevYearOperatingIncome":-2184150375,"prevYearNetIncome":-2592699245,"source":"11014","updatedAt":"2026-08-26T22:26:41.213Z"},{"stockCode":"008830","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":51086391888,"operatingIncome":-196488335,"netIncome":600492390,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:41.215Z"},{"stockCode":"008830","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":59325071991,"operatingIncome":-1406809538,"netIncome":-2020618384,"prevYearRevenue":60666544462,"prevYearOperatingIncome":519619037,"prevYearNetIncome":-2520155128,"source":"11013","updatedAt":"2026-08-26T22:26:40.672Z"},{"stockCode":"008830","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":67034193539,"operatingIncome":1645701858,"netIncome":572364033,"prevYearRevenue":59138967864,"prevYearOperatingIncome":357131625,"prevYearNetIncome":-1203605134,"source":"11012","updatedAt":"2026-08-26T22:26:40.945Z"}]}